Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $172k initial cash invested.
-6.33%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$5,530
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,530 income − $6,437 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$6,437
Mortgage P&I
68%
$3,760
Property Taxes
10%
$535
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608